Relative Value

The Relative Value of one ICQ stock under the Base Case scenario is hidden EUR. Compared to the current market price of 24.2 EUR, Invisio AB is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ICQ Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
20
Median 3Y
8.8
Median 5Y
9.8
Industry
4.4
Forward
7.2
vs History
66
vs Industry
17
Median 3Y
61.6
Median 5Y
71.5
Industry
34.5
Forward
65.5
vs History
95
vs Industry
7
Median 3Y
62.4
Median 5Y
80
Industry
20.6
vs History
53
vs Industry
5
Median 3Y
119.4
Median 5Y
99.4
Industry
33.4
vs History
93
vs Industry
4
Median 3Y
14.1
Median 5Y
15.2
Industry
4.1
vs History
85
vs Industry
19
Median 3Y
8.6
Median 5Y
9.6
Industry
4.6
Forward
7
vs History
87
vs Industry
30
Median 3Y
14.6
Median 5Y
16.6
Industry
14.2
vs History
66
vs Industry
16
Median 3Y
44.9
Median 5Y
50.1
Industry
19.7
Forward
36
vs History
66
vs Industry
18
Median 3Y
44.9
Median 5Y
50.1
Industry
26.8
Forward
46
vs History
95
vs Industry
7
Median 3Y
61.1
Median 5Y
78.7
Industry
21.5
vs History
73
vs Industry
1
Median 3Y
90.9
Median 5Y
101.3
Industry
26.5
vs History
69
vs Industry
3
Median 3Y
14
Median 5Y
14.2
Industry
2.8

Multiples Across Competitors

ICQ Competitors Multiples
Invisio AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Invisio AB
F:ICQ
12.2B EUR 7.4 58.3 42.6 42.6
US
Raytheon Technologies Corp
NYSE:RTX
249.1B USD 2.9 37.8 21.7 32.7
US
RTX Corp
LSE:0R2N
251.7B USD 2.9 38.2 21.9 33
NL
Airbus SE
PAR:AIR
155.5B EUR 2.2 30.7 18.2 27.6
US
Boeing Co
NYSE:BA
164.7B USD 2 -16.2 -28.7 -22.1
FR
Safran SA
PAR:SAF
125.5B EUR 4.3 29 21.1 27.5
UK
Rolls-Royce Holdings PLC
LSE:RR
97.3B GBP 5 16.9 22.9 29.2
US
Lockheed Martin Corp
NYSE:LMT
111B USD 1.5 26.4 16.3 20.8
US
General Dynamics Corp
NYSE:GD
92.9B USD 1.8 22 16 18.8
US
Howmet Aerospace Inc
NYSE:HWM
84.5B USD 10.6 58.3 38.1 43.5
DE
Rheinmetall AG
XETRA:RHM
70.7B EUR 6.4 84.3 36.5 48.4
P/E Multiple
Earnings Growth PEG
SE
Invisio AB
F:ICQ
Average P/E: 40.2
58.3
16%
3.6
US
Raytheon Technologies Corp
NYSE:RTX
37.8
29%
1.3
US
RTX Corp
LSE:0R2N
38.2
29%
1.3
NL
Airbus SE
PAR:AIR
30.7
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -16.2 N/A N/A
FR
Safran SA
PAR:SAF
29
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.9
8%
2.1
US
Lockheed Martin Corp
NYSE:LMT
26.4
11%
2.4
US
General Dynamics Corp
NYSE:GD
22
11%
2
US
Howmet Aerospace Inc
NYSE:HWM
58.3
23%
2.5
DE
Rheinmetall AG
XETRA:RHM
84.3
60%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Invisio AB
F:ICQ
Average EV/EBITDA: 25.5
42.6
22%
1.9
US
Raytheon Technologies Corp
NYSE:RTX
21.7
18%
1.2
US
RTX Corp
LSE:0R2N
21.9
18%
1.2
NL
Airbus SE
PAR:AIR
18.2
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -28.7 N/A N/A
FR
Safran SA
PAR:SAF
21.1
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
22.9
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
16.3
10%
1.6
US
General Dynamics Corp
NYSE:GD
16
10%
1.6
US
Howmet Aerospace Inc
NYSE:HWM
38.1
18%
2.1
DE
Rheinmetall AG
XETRA:RHM
36.5
42%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Invisio AB
F:ICQ
Average EV/EBIT: 32.4
42.6
17%
2.5
US
Raytheon Technologies Corp
NYSE:RTX
32.7
31%
1.1
US
RTX Corp
LSE:0R2N
33
31%
1.1
NL
Airbus SE
PAR:AIR
27.6
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -22.1 N/A N/A
FR
Safran SA
PAR:SAF
27.5
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
29.2
21%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.8
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.8
11%
1.7
US
Howmet Aerospace Inc
NYSE:HWM
43.5
20%
2.2
DE
Rheinmetall AG
XETRA:RHM
48.4
45%
1.1